[KUCHAI] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[KUCHAI] KUCHAI DEVELOPMENT BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 22.53%
YoY- 24.33%
Quarter Report
Latest QR
Upcoming QR
KUCHAI's Result
KUCHAI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 4,450 4,704 5,806 2,560 3,216 4,112 5,636 -14.53%
PBT -76,756 -145,848 24,046 31,334 25,670 60,908 55,447 -
Tax -114 -136 -365 -245 -298 -116 -48 77.72%
NP -76,870 -145,984 23,681 31,089 25,372 60,792 55,399 -
-
NP to SH -76,870 -145,984 23,681 31,089 25,372 60,792 55,399 -
-
Tax Rate - - 1.52% 0.78% 1.16% 0.19% 0.09% -
Total Cost 81,320 150,688 -17,875 -28,529 -22,156 -56,680 -49,763 -
-
Net Worth 483,307 499,678 476,532 431,766 408,873 793,505 380,424 17.25%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 247 - - -
Div Payout % - - - - 0.98% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 483,307 499,678 476,532 431,766 408,873 793,505 380,424 17.25%
NOSH 123,747 123,747 123,774 123,747 123,747 123,747 123,747 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -1,727.42% -3,103.40% 407.87% 1,214.43% 788.93% 1,478.40% 982.95% -
ROE -15.90% -29.22% 4.97% 7.20% 6.21% 7.66% 14.56% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.60 3.80 4.69 2.07 2.60 3.32 4.55 -14.41%
EPS -62.12 -117.96 19.14 25.12 20.50 49.12 45.14 -
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 3.9056 4.0379 3.85 3.4891 3.3041 6.4123 3.0742 17.25%
Adjusted Per Share Value based on latest NOSH - 123,760
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.60 3.80 4.69 2.07 2.60 3.32 4.55 -14.41%
EPS -62.12 -117.97 19.14 25.12 20.50 49.12 45.14 -
DPS 0.00 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 3.9056 4.0379 3.8508 3.4891 3.3041 6.4123 3.0742 17.25%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.24 1.23 1.33 1.39 1.26 1.54 1.46 -
P/RPS 34.48 32.36 28.35 67.19 48.48 46.35 32.06 4.95%
P/EPS -2.00 -1.04 6.95 5.53 6.15 3.13 3.26 -
EY -50.10 -95.91 14.39 18.07 16.27 31.90 30.66 -
DY 0.00 0.00 0.00 0.00 0.16 0.00 0.00 -
P/NAPS 0.32 0.30 0.35 0.40 0.38 0.24 0.47 -22.55%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 17/11/15 28/08/15 29/05/15 17/02/15 27/11/14 28/08/14 -
Price 1.21 1.29 1.15 1.35 1.41 1.30 1.40 -
P/RPS 33.65 33.94 24.52 65.26 54.25 39.12 30.74 6.19%
P/EPS -1.95 -1.09 6.01 5.37 6.88 2.65 3.13 -
EY -51.34 -91.45 16.64 18.61 14.54 37.79 31.98 -
DY 0.00 0.00 0.00 0.00 0.14 0.00 0.00 -
P/NAPS 0.31 0.32 0.30 0.39 0.43 0.20 0.46 -23.07%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment